<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£78,000</td><td>£79,170</td><td>£81,149</td><td>£83,178</td><td>£85,673</td><td>£407,171</td></tr><tr><td>Total Expenses</td><td>£59,878</td><td>£60,006</td><td>£60,215</td><td>£60,429</td><td>£60,689</td><td>£301,215</td></tr><tr><td>Profit Before Tax</td><td>£18,123</td><td>£19,164</td><td>£20,935</td><td>£22,749</td><td>£24,985</td><td>£105,955</td></tr><tr><td>Profit After Tax      </td><td>£14,679</td><td>£15,523</td><td>£16,957</td><td>£18,427</td><td>£20,238</td><td>£85,824</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,130</td><td>£39,784</td><td>£54,637</td><td>£63,925</td><td>£184,475</td></tr><tr><td>Net Return</td><td>£27,679</td><td>£28,653</td><td>£56,741</td><td>£73,064</td><td>£84,162</td><td>£270,299</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>18%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>